Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Granbury at 3106 Shady Ln, Granbury, TX, 76049 priced at $290,000 converts $3,629/mo rent into $1,567/mo cash flow after a $1,419/mo obligation. Total monthly income equals $3,629/mo, and annual cash flow totals $18,806/yr on $96,135 invested. Return on cash invested prints 39.47% in year one, and rental yield reads 15.02% against a $290,000 entry. Equity gained on principal adds $1,871/yr, while 5% annual appreciation compiles into $80,122 by year five. Five-year ROI reaches 208.99% and total cumulative return in cash sums $200,908. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,629/mo property income covering a $1,419/mo payment, not borrower’s personal income.
Single Family
Built in 2000
10,728 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76049, Granbury, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,626 (100%) |
| Owner Occupied HU | 11,149 (76.2%) |
| Renter Occupied HU | 2,044 (14.0%) |
| Vacant Housing Units | 1,433 ( 9.8%) |
| Median Home Value | $376,010 |
| Average Home Value | $441,543 |
Residential
14,356
Single Family
14,303
Multi-Family
53
Businesses
953
Date | Event | Price |
|---|---|---|
| 2024-08-01 | Price change | $290,000 |
| 2024-07-02 | Listed for sale | $296,000 |
| 2016-07-26 | Listing removed | $155,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $1731.39 | -23.06% | $276,680 | 17.44% |
| 2022-08-14 | $2250.37 | -8.52% | $235,600 | 30.09% |
| 2021-08-14 | $2459.94 | -5.70% | $181,110 | -3.72% |
Listed by: Anyiesa Johnson • Opendoor Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20663439
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
